38.51
RevenueE£M
55.50
58.06
59.92
61.86
64.36
65.96
67.02
67.26
67.54
68.10
40.81
1.14%
2.33%
62
18.26
Revenue growth%
4.81
6.36
5.55
5.07
7.76
5.31
3.29
4.51
3.09
5.51
8.06
4.51
5.19
75
28.88
Gross margin%
10.27
10.87
12.08
13.47
14.76
16.58
14.90
17.88
17.20
16.23
21.15
16.58
14.83
66
13.81
Operating margin%
0.40
2.99
4.38
7.20
5.70
7.83
7.61
5.79
6.90
7.94
12.48
7.61
6.35
50
22.94
Net margin%
23.00
22.64
22.17
20.65
19.17
18.13
18.93
20.19
20.95
18.62
29.46
18.93
20.42
59
21.27
P/E ratio (avg)x
11.17
11.30
11.34
12.22
12.98
12.74
13.28
13.98
14.70
15.21
32.73
13.98
12.86
52
34.88
EV/EBITx
12.81
13.17
14.65
15.88
16.97
17.90
20.86
21.46
20.97
25.09
36.02
20.97
17.43
79
6.12
FCF yield (avg)%
0.40
1.81
1.38
0.76
2.90
4.95
5.83
3.88
2.65
1.17
18.53
3.88
2.23
56
26.47
FCF margin%
24.64
24.70
25.49
22.58
23.18
25.25
22.87
21.76
23.63
25.25
24.34
23.63
24.14
67
0.149
FCF / Net incomex
1.363
1.307
1.368
1.470
1.590
1.713
1.807
1.827
2.037
1.963
0.778
1.827
1.652
49
25.90
ROIC%
19.14
19.59
22.58
23.59
24.57
27.05
27.66
25.40
23.36
26.23
3.26
26.23
24.08
32
22.04
Return on equity%
20.21
21.48
22.05
24.40
26.91
26.72
25.52
27.83
28.15
27.86
23.72
27.83
26.12
84
4.90
Return on assets%
2.76
4.36
5.93
7.21
5.71
2.90
3.14
2.19
2.79
1.67
10.90
2.79
3.02
64
0.46
EPSE£
0.39
0.39
0.43
0.45
0.43
0.44
0.44
0.49
0.45
0.49
0.50
2.50%
1.66%
—
16.78
EPS growth%
15.76
12.87
13.22
14.40
14.53
13.43
10.67
11.46
13.20
12.34
27.36
12.34
13.21
71
0.50
Bookvalue per shE£
0.33
0.34
0.34
0.36
0.39
0.38
0.38
0.39
0.38
0.44
0.10
2.35%
3.18%
—
0.44
FCF per shareE£
0.33
0.32
0.31
0.27
0.29
0.28
0.25
0.24
0.21
0.20
0.24
(7.19%)
(4.08%)
—
0.14
Dividend per shE£
0.37
0.42
0.47
0.47
0.51
0.56
0.62
0.72
0.80
0.84
0.09
10.42%
10.27%
—
17.23
Div yield (avg)%
16.25
15.26
18.24
18.38
16.91
16.31
19.21
21.71
21.04
23.82
25.38
21.04
18.31
15
2.50
Payout ratio%
24.03
21.40
20.01
20.33
17.82
20.28
21.32
20.07
22.37
22.97
9.19
21.32
20.82
12
51.23
Shares (diluted)M
88.80
104.8
110.1
111.5
123.8
143.9
160.6
177.1
204.4
238.3
50.27
13.99%
10.83%
35
27.21
Buyback yield%
28.28
28.15
26.49
26.34
27.96
27.57
26.80
25.50
27.29
26.85
19.48
26.85
27.07
77
0.782
D/E ratiox
1.278
1.216
1.100
0.969
0.896
0.842
0.839
0.835
0.858
0.886
0.134
0.842
0.891
50
12.89
Enterprise valueE£M
29.42
28.29
25.17
22.19
24.34
25.90
28.46
26.74
28.37
29.83
41.48
4.15%
(0.14%)
87
52.83
LT debtE£M
8.175
8.558
9.164
8.603
9.170
9.692
10.27
9.219
8.025
7.116
51.85
(4.95%)
(2.83%)
44
Revenue
E£68.10M
2.33%
1.00×
Cost of revenue
E£32.77M
2.55%
1.02×
Operating expenses
E£12.85M
1.88%
0.96×
Cash and investments
14.26%
Return on capital
206.42%
Spread over hurdle
183.08%